← New analysisCompare properties →
ACTIVEcondovia mls

189 Notch Lane, Unit 1

Branson West, MO, 65737

4 bd4 ba2,436 sqftBuilt 1994

List price

$435,000

Notch
Financial analysis

Adjust the assumptions to see live results. Defaults are Branson-area estimates and will be refined with local data.

Monthly cash flow

$244

Cap rate

7.1%

Cash-on-cash

3.4%

DSCR

1.11

Est. annual revenue$58,218
Stays / year67
Property tax($1,752)
Insurance($2,175)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$30,714
Down payment$87,000
Loan amount$348,000
Monthly payment (P&I)$2,315.25
Annual debt service($27,783)
Annual cash flow$2,931
Break-even occupancy50.7%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this propertyComing soon

A chat assistant grounded in local Branson knowledge is on the way. For now, send your question to Sydney using the form on the right and you'll get a real answer.

AI investment scoreComing soon

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — is on the way. Until then, the financial breakdown on the left is fully live, and Sydney can give you the local read.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Listing description
Turnkey 4-bedroom, 4-bath short-term rental designed for group bookings and strong income potential in the highly desirable Notch Estates. This rare configuration comfortably accommodates large families and multiple groups, featuring a dedicated bunk room with three full sets of bunks, spacious gathering areas, and a flexible layout that allows guests to spread out while still feeling connected. You can even self-manage! This property has over 50 5-star reviews. This home would be ideal for someone looking for a turnkey income-producing vacation rental or to use as a part-time residence while renting it out when you're not there! NO STEPS to access to the front as well as the back lower level. You can lock the lower level off and rent it separately. It even has boat parking right beside the unit. Notch Estates has 2 pools, basketball court, playground, and a nature trail that leads to a catch and release private lake. This is a very special and rare STR on the market right now!

Projections and scores are estimates for informational purposes only — not financial, investment, tax, or legal advice. Branson-area defaults are starting points; confirm local rules, rates, and revenue before making any decision.